| (in millions of USD, except per-share data) | Q4 FY 26 | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 385.1 | 425.7 | 417.3 | 422.0 | 351.9 | 403.7 | 409.0 | 413.2 | 366.6 | 381.6 | 398.5 | 390.9 | 336.5 | 373.3 | 406.7 | 207.1 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | FY2026 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | |||||||||||||||||
| Revenues | 1,650.1 | 1,577.7 | 1,537.6 | 1,323.6 | 525.6 | 480.6 | 1,061.8 | 927.1 | 810.4 | 863.5 | 889.4 | 819.7 | 751.7 | 570.6 | 469.1 | 380.6 | 357.0 |
| Cost of Revenue | 1,255.1 | 1,195.1 | 1,174.1 | 1,027.7 | 379.4 | 357.7 | 824.6 | 728.5 | 650.1 | 658.2 | 661.3 | 612.9 | 546.0 | 406.4 | 344.5 | 273.0 | 247.4 |
| Gross Profit | 395.0 | 382.7 | 363.5 | 295.9 | 146.2 | 122.9 | 237.2 | 198.6 | 160.3 | 205.3 | 228.1 | 206.8 | 205.7 | 164.2 | 124.6 | 107.6 | 109.6 |
| Operating Expenses | |||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Operating Income | |||||||||||||||||
| Operating Income | 264.6 | 236.4 | 221.6 | 173.6 | 79.2 | 47.5 | 79.3 | 77.0 | 48.2 | 98.9 | 120.3 | 107.9 | 100.1 | 98.0 | |||
| Non-Operating | |||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |
| Tax & Net | |||||||||||||||||
| Income Tax Expense | 103.1 | 41.9 | 28.5 | 22.3 | 23.2 | 11.2 | 16.7 | 11.8 | (14.3) | 24.0 | 26.8 | 25.6 | 34.3 | 33.9 | 22.9 | ||
| Per Share | |||||||||||||||||
| EPS Basic | 10.59 | 1.80 | 3.48 | (2.47) | 3.38 | 1.53 | 1.84 | 1.97 | 1.74 | 2.36 | 2.93 | 2.56 | 2.34 | 2.39 | 1.62 | 1.40 | |
| Supplementary Data | |||||||||||||||||
| EBITDA | 354.7 | 318.6 | 301.0 | 248.2 | 111.3 | 79.6 | 129.5 | 127.2 | 98.8 | 149.3 | 167.7 | 154.0 | 143.4 | 127.3 | 121.3 | 106.2 | |
| 29.3 |
| 135.1 |
| 131.4 |
| 229.8 |
| (162.7) |
| 226.6 |
| 203.4 |
| 213.3 |
| 245.4 |
| 291.1 |
| 236.2 |
| 289.1 |
| 202.5 |
| 239.5 |
| 222.8 |
| 262.2 |
| 200.7 |
| 208.2 |
| 196.3 |
| 205.3 |
| 184.3 |
| 228.1 |
| 200.8 |
| 250.4 |
| Cost of Revenue | 297.5 | 323.8 | 316.0 | 317.8 | 273.2 | 305.9 | 305.5 | 310.5 | 285.5 | 293.5 | 301.3 | 293.9 | 275.3 | 300.2 | 305.2 | 147.1 | 15.0 | 97.5 | 95.0 | 171.9 | (142.6) | 171.9 | 157.3 | 171.1 | 194.3 | 223.8 | 183.5 | 223.0 | 159.3 | 189.8 | 175.9 | 203.5 | 162.7 | 177.0 | 152.5 | 157.9 | 137.5 | 176.8 | 158.7 | 185.2 |
| Gross Profit | 87.6 | 101.9 | 101.3 | 104.1 | 78.7 | 97.8 | 103.5 | 102.7 | 81.0 | 88.1 | 97.2 | 97.0 | 61.3 | 73.1 | 101.6 | 60.1 | 14.2 | 37.6 | 36.4 | 57.9 | (20.1) | 54.7 | 46.1 | 42.2 | 51.1 | 67.3 | 52.7 | 66.1 | 43.3 | 49.8 | 46.9 | 58.7 | 38.0 | 31.1 | 43.8 | 47.4 | 46.8 | 51.3 | 42.1 | 65.1 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 30.5 | 32.5 | 32.8 | 34.6 | 38.3 | 39.2 | 35.9 | 32.9 | 38.8 | 35.3 | 36.2 | 31.5 | 25.1 | 27.7 | 37.4 | 32.1 | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 23.1 | 22.8 | 22.4 | 21.8 | 20.8 | 20.6 | 20.4 | 20.3 | - | - | - | - | - | 0.3 | - | 15.1 | ||||||||||||||||||||||||
| Amortization of Intangibles | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 57.1 | 69.5 | 68.5 | 69.5 | 40.4 | 58.5 | 67.6 | 69.7 | 42.3 | 52.8 | 61.0 | 65.5 | 36.2 | 45.4 | 64.1 | 27.9 | 7.3 | 21.3 | 20.0 | 30.7 | 4.6 | 27.9 | 0.7 | 14.3 | (7.3) | 33.4 | 22.2 | 31.0 | 13.4 | 22.8 | 17.1 | 23.7 | 9.3 | 1.6 | 17.4 | 20.0 | 21.3 | 26.2 | 15.1 | 36.3 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 11.2 | 12.2 | 13.7 | 18.6 | 17.4 | 19.2 | 21.9 | 22.8 | 24.7 | 25.9 | 27.8 | 28.7 | 27.1 | 26.1 | 28.1 | 7.5 | 1.3 | 1.6 | ||||||||||||||||||||||
| Income From Equity Investments | (21.7) | (1.4) | 59.3 | 173.5 | 3.7 | 7.2 | 1.5 | 3.8 | 4.3 | 8.7 | 1.0 | 1.4 | 1.6 | 1.0 | 0.0 | 0.0 | ||||||||||||||||||||||||
| Other Non-Operating Income | 0.4 | (0.3) | 0.2 | 1.3 | (0.4) | (0.8) | 0.4 | 0.2 | 0.2 | (0.0) | 0.1 | (0.0) | 0.7 | 0.6 | (0.1) | 0.0 | (0.8) | |||||||||||||||||||||||
| Pre-Tax Income | 24.6 | 55.6 | 114.3 | 225.8 | 26.3 | 45.7 | 47.6 | 51.0 | 22.0 | 35.7 | 34.3 | 38.2 | 11.4 | 20.9 | 35.9 | 20.5 | 5.1 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 8.7 | 14.5 | 25.0 | 54.9 | 6.1 | 12.1 | 12.2 | 11.4 | 4.1 | 8.8 | 6.0 | 9.7 | 4.0 | 2.4 | 10.8 | 5.1 | 5.0 | 6.6 | 3.9 | 7.6 | 0.1 | 6.6 | (0.1) | 4.7 | (0.3) | 8.8 | 2.4 | 5.7 | 1.3 | 3.3 | 2.7 | 4.4 | (21.2) | (1.8) | 3.9 | 4.8 | 5.6 | 6.7 | 1.2 | 10.4 |
| Net Income From Continuing Ops | 15.9 | 41.1 | 89.3 | 170.9 | 20.2 | 33.6 | 35.4 | 39.6 | 17.9 | 26.9 | 28.3 | 28.5 | 7.4 | 18.4 | 25.1 | 15.4 | 0.1 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 15.9 | 41.1 | 89.3 | 170.9 | 20.2 | 33.6 | 35.4 | 39.6 | 17.9 | 26.9 | 28.3 | 28.5 | 1.1 | (20.5) | (57.6) | 24.1 | 21.6 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 15.9 | 41.1 | 89.3 | 170.9 | 20.2 | 33.6 | 35.4 | 39.6 | 17.9 | 26.9 | 28.3 | 28.5 | 1.1 | (20.5) | (57.6) | 24.1 | ||||||||||||||||||||||||
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||
| Less: Preferred Dividends | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 1.2 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 3.6 | 1.0 | 0.0 | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 15.9 | 41.1 | 89.3 | 170.9 | 20.2 | 33.6 | 35.4 | (36.8) | 14.3 | 23.3 | 24.7 | 24.9 | (2.5) | (24.1) | (58.6) | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | - | 1.37 | 2.97 | 5.71 | - | 1.12 | 1.19 | (1.38) | - | 0.93 | 0.99 | 1.00 | - | (0.97) | (2.36) | 0.97 | - | 0.85 | 0.76 | 0.89 | - | 0.76 | (0.07) | 0.21 | - | 0.84 | 0.59 | 0.81 | - | 0.59 | 0.43 | 0.60 | - | (0.01) | 0.38 | 0.46 | - | 0.64 | 0.39 | 0.86 |
| EPS Diluted | - | 1.36 | 2.95 | 5.66 | - | 1.12 | 1.18 | (1.38) | - | 0.92 | 0.97 | 0.98 | - | (0.97) | (1.91) | 0.96 | - | 0.85 | ||||||||||||||||||||||
| Shares Basic | - | 30.0 | 30.0 | 29.9 | - | 29.9 | 29.9 | 26.8 | - | 25.1 | 25.1 | 24.9 | - | 24.9 | 24.8 | 24.7 | - | 24.7 | ||||||||||||||||||||||
| Shares Diluted | - | 30.2 | 30.2 | 30.2 | - | 30.1 | 30.1 | 26.8 | - | 29.3 | 29.2 | 29.2 | - | 25.0 | 29.1 | 25.7 | - | 24.9 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 80.2 | 92.3 | 90.8 | 91.4 | 61.3 | 79.2 | 88.1 | 90.1 | - | - | - | - | - | 45.7 | - | 43.0 | - | - | - | 41.8 | - | - | - | 26.0 | - | - | - | 43.3 | - | - | - | 36.8 | - | - | - | 32.4 | - | - | - | 48.9 |
| EBIT | 57.1 | 69.5 | 68.5 | 69.5 | 40.4 | 58.5 | 67.6 | 69.7 | 42.3 | 52.8 | 61.0 | 65.5 | 36.2 | 45.4 | 64.1 | 27.9 | 7.3 | 21.3 | 20.0 | |||||||||||||||||||||
| - |
| - |
| Selling General & Administrative | 130.3 | 146.3 | 141.9 | 122.3 | 66.9 | 59.3 | 139.3 | 121.7 | 112.1 | 106.4 | 107.8 | 98.9 | 105.6 | 66.2 | 48.9 | 46.6 | 43.4 |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 90.1 | 82.2 | 79.4 | 74.6 | 32.1 | 32.1 | 50.2 | 50.2 | 50.5 | 50.4 | 47.4 | 46.1 | 43.3 | 29.4 | 22.6 | 22.2 | 15.6 |
| Amortization of Intangibles | 23.1 | 23.1 | 24.0 | 22.6 | 6.7 | 6.8 | 17.1 | 17.0 | 17.1 | 16.9 | 16.2 | 18.0 | 18.2 | 18.2 | 10.0 | 3.2 | - |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| 98.7 |
| 84.0 |
| - |
| - |
| Interest Expense | 55.7 | 81.3 | 107.1 | 88.8 | 6.4 | 9.5 | 13.5 | 15.0 | 13.9 | 14.7 | 15.2 | 16.6 | 18.4 | 13.1 | 13.9 | 7.7 | 6.8 |
| Income From Equity Investments | 209.7 | 16.2 | 15.4 | 2.6 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 1.6 | (0.6) | 0.2 | 1.2 | 0.2 | 0.4 | (1.0) | 1.0 | (3.5) | 1.1 | (3.1) | (2.7) | 4.2 | 1.2 | 2.0 | 1.6 | 0.9 |
| Pre-Tax Income | 420.3 | 170.7 | 130.1 | 88.7 | 73.0 | 38.4 | 64.9 | 63.0 | 30.9 | 85.3 | 102.4 | 91.2 | 93.9 | 94.4 | 63.6 | 55.0 | 60.4 |
| 20.0 |
| 22.7 |
| Net Income From Continuing Ops | 317.3 | 128.8 | 101.6 | 66.3 | 49.8 | 27.2 | 48.2 | 51.2 | 45.2 | 61.3 | 75.5 | 65.6 | 59.6 | 60.5 | 40.7 | 35.0 | 37.7 |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income | 317.3 | 128.8 | 101.6 | (53.0) | 84.0 | 39.6 | 48.2 | 51.2 | 45.2 | 61.3 | 75.5 | 65.6 | 59.6 | 60.5 | 40.7 | 35.0 | 37.7 |
| Net Income Attributable To Parent | 317.3 | 128.8 | 101.6 | (53.0) | 84.0 | 39.6 | 48.2 | 51.2 | 45.2 | 61.3 | 75.5 | 65.6 | 59.6 | 60.5 | 40.7 | 35.0 | 37.7 |
| Less: Minority Interest | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Less: Preferred Dividends | 0.0 | 1.2 | 14.4 | 8.2 | 0.0 | 0.0 | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 317.3 | 52.4 | 87.2 | (61.2) | 84.0 | 39.6 | 48.2 | 51.2 | 45.2 | 61.3 | 75.5 | 65.6 | 59.6 | 60.5 | 40.7 | 35.0 | 37.7 |
| 3.07 |
| EPS Diluted | 10.50 | 1.79 | 3.46 | (2.45) | 3.35 | 1.52 | 1.84 | 1.96 | 1.73 | 2.35 | 2.91 | 2.55 | 2.32 | 2.37 | 1.61 | 1.39 | 3.02 |
| Shares Basic | 30.0 | 29.1 | 25.0 | 24.8 | 24.9 | 25.9 | 26.2 | 26.0 | 26.0 | 26.0 | 25.8 | 25.7 | 25.5 | 25.3 | 25.1 | 24.9 | 12.3 |
| Shares Diluted | 30.2 | 29.3 | 25.2 | 25.0 | 25.1 | 26.0 | 26.3 | 26.1 | 26.0 | 26.1 | 25.9 | 25.8 | 25.7 | 25.6 | 25.4 | 25.2 | - |
| - |
| EBIT | 264.6 | 236.4 | 221.6 | 173.6 | 79.2 | 47.5 | 79.3 | 77.0 | 48.2 | 98.9 | 120.3 | 107.9 | 100.1 | 98.0 | 98.7 | 84.0 | - |
| 7.0 |
| 16.3 |
| 16.5 |
| 27.2 |
| (20.6) |
| 25.2 |
| 26.7 |
| 27.9 |
| 39.7 |
| 33.9 |
| 30.5 |
| 35.1 |
| 29.9 |
| 27.0 |
| 29.8 |
| 35.0 |
| 28.7 |
| 29.6 |
| 26.4 |
| 27.4 |
| 25.5 |
| 25.1 |
| 27.0 |
| 28.8 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 11.1 |
| - |
| - |
| - |
| 11.7 |
| - |
| - |
| - |
| 12.3 |
| - |
| - |
| - |
| 13.1 |
| - |
| - |
| - |
| 12.4 |
| - |
| - |
| - |
| 12.6 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 1.7 |
| 1.7 |
| 2.1 |
| 2.3 |
| 2.5 |
| 2.6 |
| 3.0 |
| 3.3 |
| 3.5 |
| 3.6 |
| 3.4 |
| 3.7 |
| 4.0 |
| 3.8 |
| 3.6 |
| 3.5 |
| 3.4 |
| 3.4 |
| 3.6 |
| 3.7 |
| 3.6 |
| 3.9 |
| - |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.1 |
| (0.0) |
| 1.0 |
| 1.2 |
| 0.7 |
| (0.1) |
| (1.5) |
| (0.6) |
| 0.7 |
| (0.7) |
| (0.4) |
| 0.2 |
| (0.3) |
| 0.9 |
| 0.3 |
| (3.4) |
| (0.0) |
| (0.3) |
| 0.2 |
| 0.2 |
| 0.8 |
| 0.1 |
| 0.1 |
| 19.8 |
| 18.2 |
| 30.0 |
| 3.8 |
| 26.3 |
| (1.9) |
| 10.2 |
| (10.9) |
| 30.9 |
| 18.0 |
| 27.0 |
| 10.1 |
| 18.7 |
| 14.0 |
| 20.1 |
| 2.3 |
| (2.0) |
| 13.7 |
| 16.8 |
| 15.3 |
| 25.9 |
| 11.4 |
| 32.6 |
| 13.1 |
| 14.3 |
| 22.3 |
| 3.7 |
| 19.7 |
| (1.8) |
| 5.5 |
| (10.6) |
| 22.0 |
| 15.6 |
| 21.3 |
| 8.9 |
| 15.4 |
| 11.2 |
| 15.7 |
| 23.5 |
| (0.2) |
| 9.8 |
| 12.1 |
| 12.3 |
| 16.6 |
| 10.2 |
| 22.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 21.1 |
| 19.0 |
| 22.3 |
| 16.2 |
| 19.7 |
| (1.8) |
| 5.5 |
| (10.6) |
| 22.0 |
| 15.6 |
| 21.3 |
| 8.9 |
| 15.4 |
| 11.2 |
| 15.7 |
| 23.5 |
| (0.2) |
| 9.8 |
| 12.1 |
| 12.3 |
| 16.6 |
| 10.2 |
| 22.2 |
| 21.6 |
| 21.1 |
| 19.0 |
| 22.3 |
| 16.2 |
| 19.7 |
| (1.8) |
| 5.5 |
| (10.6) |
| 22.0 |
| 15.6 |
| 21.3 |
| 8.9 |
| 15.4 |
| 11.2 |
| 15.7 |
| 23.5 |
| (0.2) |
| 9.8 |
| 12.1 |
| 12.3 |
| 16.6 |
| 10.2 |
| 22.2 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 0.0 |
| 0.0 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 24.1 |
| 21.6 |
| 21.1 |
| 19.0 |
| 22.3 |
| 16.2 |
| 19.7 |
| (1.8) |
| 5.5 |
| (10.6) |
| 22.0 |
| 15.6 |
| 21.3 |
| 8.9 |
| 15.4 |
| 11.2 |
| 15.7 |
| 23.5 |
| (0.2) |
| 9.8 |
| 12.1 |
| 12.3 |
| 16.6 |
| 10.2 |
| 22.2 |
| 0.76 |
| 0.88 |
| - |
| 0.76 |
| (0.07) |
| 0.21 |
| - |
| 0.84 |
| 0.59 |
| 0.81 |
| - |
| 0.59 |
| 0.43 |
| 0.60 |
| - |
| (0.01) |
| 0.38 |
| 0.46 |
| - |
| 0.64 |
| 0.39 |
| 0.85 |
| 24.9 |
| 25.1 |
| - |
| 25.9 |
| 26.2 |
| 26.2 |
| - |
| 26.2 |
| 26.2 |
| 26.1 |
| - |
| 26.1 |
| 26.0 |
| 26.0 |
| - |
| 26.0 |
| 26.0 |
| 26.0 |
| - |
| 26.0 |
| 26.0 |
| 25.9 |
| 25.1 |
| 25.3 |
| - |
| 26.1 |
| 26.2 |
| 26.2 |
| - |
| 26.3 |
| 26.3 |
| 26.2 |
| - |
| 26.2 |
| 26.1 |
| 26.0 |
| - |
| 26.0 |
| 26.0 |
| 26.1 |
| - |
| 26.1 |
| 26.1 |
| 26.0 |
| 30.7 |
| 4.6 |
| 27.9 |
| 0.7 |
| 14.3 |
| (7.3) |
| 33.4 |
| 22.2 |
| 31.0 |
| 13.4 |
| 22.8 |
| 17.1 |
| 23.7 |
| 9.3 |
| 1.6 |
| 17.4 |
| 20.0 |
| 21.3 |
| 26.2 |
| 15.1 |
| 36.3 |